Citra Putra Realty Tbk PT
IDX:CLAY
Balance Sheet
Balance Sheet Decomposition
Citra Putra Realty Tbk PT
Citra Putra Realty Tbk PT
Balance Sheet
Citra Putra Realty Tbk PT
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
12 651
|
14 772
|
19 536
|
27 533
|
15 288
|
1 527
|
2 467
|
13 385
|
19 836
|
25 383
|
|
| Cash |
12 651
|
14 772
|
19 536
|
27 533
|
15 288
|
1 527
|
2 467
|
13 385
|
19 836
|
25 383
|
|
| Total Receivables |
7 385
|
7 103
|
5 388
|
6 877
|
7 985
|
585
|
828
|
7 465
|
5 795
|
2 756
|
|
| Accounts Receivables |
7 237
|
6 883
|
4 973
|
6 774
|
7 876
|
428
|
775
|
7 169
|
5 607
|
2 472
|
|
| Other Receivables |
148
|
219
|
415
|
103
|
109
|
157
|
53
|
296
|
188
|
283
|
|
| Inventory |
708
|
515
|
797
|
998
|
1 945
|
492
|
202
|
1 332
|
1 394
|
680
|
|
| Other Current Assets |
1 397
|
1 744
|
2 584
|
2 189
|
3 399
|
1 451
|
1 769
|
2 081
|
1 969
|
2 059
|
|
| Total Current Assets |
22 141
|
24 134
|
28 305
|
37 597
|
28 617
|
4 055
|
5 266
|
24 264
|
28 994
|
30 877
|
|
| PP&E Net |
508 286
|
606 374
|
565 009
|
526 615
|
592 079
|
550 439
|
521 368
|
492 323
|
465 242
|
443 135
|
|
| PP&E Gross |
508 286
|
606 374
|
565 009
|
526 615
|
592 079
|
550 439
|
521 368
|
492 323
|
465 242
|
443 135
|
|
| Accumulated Depreciation |
151 262
|
194 416
|
238 329
|
282 747
|
327 362
|
370 151
|
399 255
|
428 320
|
455 448
|
480 963
|
|
| Intangible Assets |
2 241
|
1 777
|
1 313
|
850
|
386
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
23 400
|
23 400
|
23 400
|
20 000
|
20 000
|
20 000
|
20 000
|
20 000
|
20 000
|
20 000
|
|
| Other Long-Term Assets |
2 243
|
11 144
|
18 583
|
23 430
|
27 780
|
46 812
|
58 041
|
61 534
|
53 498
|
45 538
|
|
| Total Assets |
558 311
N/A
|
666 829
+19%
|
636 610
-5%
|
608 492
-4%
|
668 862
+10%
|
621 306
-7%
|
604 676
-3%
|
598 121
-1%
|
567 734
-5%
|
539 551
-5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3 990
|
6 347
|
6 097
|
5 625
|
3 912
|
5 824
|
7 088
|
10 134
|
18 521
|
22 103
|
|
| Accrued Liabilities |
7 394
|
5 003
|
10 139
|
3 249
|
14 507
|
37 641
|
81 616
|
145 106
|
138 878
|
142 717
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
246 753
|
61 182
|
66 736
|
39 186
|
30 311
|
22 661
|
47 660
|
48 639
|
8 334
|
18 000
|
|
| Other Current Liabilities |
5 605
|
5 250
|
5 845
|
8 991
|
8 462
|
6 578
|
10 577
|
14 604
|
14 924
|
11 375
|
|
| Total Current Liabilities |
263 741
|
77 782
|
88 817
|
57 051
|
57 193
|
72 703
|
146 942
|
218 484
|
180 657
|
194 196
|
|
| Long-Term Debt |
173 133
|
354 177
|
330 509
|
349 556
|
336 968
|
337 977
|
312 977
|
369 393
|
366 310
|
310 270
|
|
| Minority Interest |
2 121
|
2 025
|
1 931
|
743
|
672
|
1 690
|
1 406
|
948
|
533
|
216
|
|
| Other Liabilities |
214 434
|
223 805
|
233 638
|
81 838
|
81 029
|
95 868
|
104 829
|
11 245
|
14 794
|
22 098
|
|
| Total Liabilities |
653 429
N/A
|
657 788
+1%
|
654 895
0%
|
489 189
-25%
|
475 862
-3%
|
508 238
+7%
|
566 153
+11%
|
600 070
+6%
|
562 294
-6%
|
526 780
-6%
|
|
| Equity | |||||||||||
| Common Stock |
50 000
|
50 000
|
50 000
|
205 000
|
257 000
|
257 000
|
257 000
|
257 000
|
257 000
|
257 000
|
|
| Retained Earnings |
145 404
|
175 451
|
202 939
|
221 794
|
236 876
|
320 248
|
395 182
|
436 114
|
429 426
|
422 374
|
|
| Additional Paid In Capital |
0
|
133 989
|
133 989
|
133 989
|
170 909
|
170 909
|
170 909
|
170 909
|
170 909
|
170 909
|
|
| Other Equity |
285
|
503
|
666
|
2 109
|
1 967
|
5 407
|
5 795
|
6 257
|
6 957
|
7 237
|
|
| Total Equity |
95 118
N/A
|
9 041
N/A
|
18 285
N/A
|
119 303
N/A
|
193 000
+62%
|
113 068
-41%
|
38 522
-66%
|
1 949
N/A
|
5 440
N/A
|
12 771
+135%
|
|
| Total Liabilities & Equity |
558 311
N/A
|
666 829
+19%
|
636 610
-5%
|
608 492
-4%
|
668 862
+10%
|
621 306
-7%
|
604 676
-3%
|
598 121
-1%
|
567 734
-5%
|
539 551
-5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
500
|
500
|
2 050
|
2 050
|
2 570
|
2 570
|
2 570
|
2 570
|
2 570
|
2 570
|
|